Unlock all features! Tap here to upgrade
4391 Hiram Lithia Springs Rd, Powder Springs, GA 30127
3 beds • 2 baths • 1218 sqft
$203,500
View on ZillowThis property might be a fair Mid-Term investment with a projected 9.23% first-year return on $60,735 initial cash invested.
9.23%
Cash On Cash
9.49%
Cap Rate
1.55
DSCR
$2,610
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $2,143 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,735
Downpayment
20%
$40,700
Closing costs
1%
$2,035
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$2,143
Mortgage P&I
40%
$1,038
Property Taxes
5%
$123
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287